Tianjin Jiuri New Materials Co Ltd
SSE:688199
Cash Flow Statement
Cash Flow Statement
Tianjin Jiuri New Materials Co Ltd
| Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||
| Cash Taxes Paid |
(63)
|
(75)
|
(70)
|
(51)
|
(20)
|
(13)
|
(24)
|
(46)
|
(40)
|
(12)
|
11
|
33
|
62
|
69
|
74
|
67
|
38
|
26
|
19
|
27
|
23
|
21
|
23
|
17
|
16
|
3
|
|
| Change in Working Capital |
(122)
|
(215)
|
(178)
|
(180)
|
(182)
|
(116)
|
(118)
|
(113)
|
(101)
|
(113)
|
(147)
|
(164)
|
(186)
|
(195)
|
(199)
|
(193)
|
(182)
|
(176)
|
(168)
|
(167)
|
(181)
|
(189)
|
(195)
|
(203)
|
(204)
|
(209)
|
|
| Cash from Operating Activities |
136
N/A
|
169
+24%
|
154
-9%
|
195
+27%
|
206
+6%
|
236
+14%
|
191
-19%
|
141
-26%
|
165
+17%
|
73
-56%
|
73
+0%
|
107
+47%
|
134
+25%
|
234
+74%
|
144
-38%
|
66
-54%
|
30
-55%
|
(36)
N/A
|
71
N/A
|
73
+2%
|
60
-18%
|
30
-49%
|
74
+145%
|
65
-13%
|
109
+68%
|
76
-30%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(88)
|
(115)
|
(130)
|
(114)
|
(114)
|
(157)
|
(169)
|
(238)
|
(349)
|
(415)
|
(472)
|
(507)
|
(443)
|
(379)
|
(333)
|
(291)
|
(280)
|
(248)
|
(240)
|
(235)
|
(250)
|
(270)
|
(254)
|
(235)
|
(172)
|
(148)
|
|
| Other Items |
1
|
(29)
|
(1 393)
|
(1 316)
|
(899)
|
(1 059)
|
(305)
|
(18)
|
(495)
|
(105)
|
666
|
182
|
28
|
49
|
121
|
384
|
452
|
159
|
278
|
260
|
239
|
414
|
195
|
195
|
260
|
178
|
|
| Cash from Investing Activities |
(87)
N/A
|
(144)
-65%
|
(1 522)
-959%
|
(1 430)
+6%
|
(1 014)
+29%
|
(1 216)
-20%
|
(473)
+61%
|
(256)
+46%
|
(844)
-230%
|
(520)
+38%
|
194
N/A
|
(326)
N/A
|
(416)
-28%
|
(331)
+20%
|
(212)
+36%
|
93
N/A
|
171
+84%
|
(90)
N/A
|
38
N/A
|
25
-33%
|
(11)
N/A
|
144
N/A
|
(59)
N/A
|
(40)
+31%
|
88
N/A
|
30
-66%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Debt |
60
|
68
|
(62)
|
73
|
(33)
|
128
|
415
|
311
|
309
|
54
|
25
|
199
|
317
|
374
|
263
|
187
|
150
|
40
|
(52)
|
(64)
|
32
|
178
|
45
|
(20)
|
(62)
|
(29)
|
|
| Cash Paid for Dividends |
(122)
|
(125)
|
(136)
|
(136)
|
(115)
|
(122)
|
(116)
|
(115)
|
(48)
|
(43)
|
(56)
|
(58)
|
(25)
|
(84)
|
(85)
|
(87)
|
(88)
|
(33)
|
(32)
|
(29)
|
(31)
|
(29)
|
(29)
|
(30)
|
(28)
|
(27)
|
|
| Other |
(52)
|
(64)
|
1 717
|
1 654
|
1 668
|
1 682
|
(152)
|
(169)
|
(165)
|
(160)
|
(20)
|
22
|
12
|
(6)
|
(26)
|
(21)
|
93
|
87
|
77
|
81
|
(49)
|
(54)
|
(39)
|
(27)
|
(18)
|
6
|
|
| Cash from Financing Activities |
(115)
N/A
|
(120)
-5%
|
1 519
N/A
|
1 590
+5%
|
1 520
-4%
|
1 688
+11%
|
146
-91%
|
27
-82%
|
96
+260%
|
(148)
N/A
|
(50)
+66%
|
163
N/A
|
303
+87%
|
284
-7%
|
153
-46%
|
78
-49%
|
155
+99%
|
94
-39%
|
(7)
N/A
|
(12)
-60%
|
(48)
-310%
|
95
N/A
|
(23)
N/A
|
(77)
-229%
|
(108)
-40%
|
(50)
+53%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
3
|
5
|
2
|
3
|
1
|
(3)
|
(5)
|
(5)
|
(6)
|
(4)
|
(1)
|
(2)
|
3
|
5
|
4
|
4
|
2
|
2
|
3
|
5
|
6
|
5
|
7
|
7
|
5
|
5
|
|
| Net Change in Cash |
(63)
N/A
|
(91)
-44%
|
152
N/A
|
358
+135%
|
714
+99%
|
705
-1%
|
(141)
N/A
|
(93)
+34%
|
(588)
-533%
|
(599)
-2%
|
215
N/A
|
(58)
N/A
|
25
N/A
|
191
+668%
|
89
-53%
|
241
+169%
|
358
+49%
|
(30)
N/A
|
105
N/A
|
92
-12%
|
7
-93%
|
274
+3 880%
|
(1)
N/A
|
(45)
-4 386%
|
94
N/A
|
61
-35%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
48
N/A
|
54
+12%
|
24
-55%
|
81
+234%
|
92
+13%
|
79
-14%
|
22
-72%
|
(97)
N/A
|
(184)
-90%
|
(342)
-86%
|
(399)
-16%
|
(400)
0%
|
(309)
+23%
|
(145)
+53%
|
(189)
-30%
|
(225)
-19%
|
(251)
-11%
|
(285)
-14%
|
(169)
+41%
|
(162)
+4%
|
(191)
-18%
|
(240)
-26%
|
(180)
+25%
|
(170)
+5%
|
(63)
+63%
|
(72)
-15%
|
|